|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.040 AUD | +0.75% |
|
-2.89% | +14.49% |
| 07-01 | IPH Limited Announces Board Changes, July 1, 2026 | CI |
| 06-30 | IPH Confirms Commencement of New CEO | MT |
Company Valuation: IPH Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,694 | 1,786 | 1,839 | 1,553 | 1,193 | 1,028 | - | - |
| Change | - | 5.39% | 2.99% | -15.53% | -23.18% | -13.87% | - | - |
| Enterprise Value (EV) 1 | 1,783 | 1,859 | 2,179 | 1,912 | 1,548 | 1,370 | 1,351 | 1,319 |
| Change | - | 4.26% | 17.23% | -12.25% | -19.05% | -11.47% | -1.42% | -2.37% |
| P/E | - | 34x | 27.5x | 25.2x | 17.8x | 12.3x | 10.3x | 9.52x |
| PBR | 3.98x | 4.16x | 3.19x | 2.45x | 1.71x | 1.56x | 1.56x | 1.58x |
| PEG | - | - | 1.5x | -2x | 5.41x | 0.5x | 0.5x | 1.2x |
| Capitalization / Revenue | 4.66x | 4.64x | 3.69x | 2.55x | 1.68x | 1.41x | 1.4x | 1.37x |
| EV / Revenue | 4.9x | 4.83x | 4.37x | 3.13x | 2.18x | 1.88x | 1.83x | 1.76x |
| EV / EBITDA | 14.3x | 13.5x | 12.8x | 9.78x | 7.47x | 6.45x | 6.33x | 6.07x |
| EV / EBIT | 16.4x | 15.4x | 18.7x | 10.7x | 8.21x | 7.11x | 7.01x | 6.72x |
| EV / FCF | 19.6x | 21.2x | 25.7x | 15.8x | 12.3x | 10.8x | 9.8x | 8.75x |
| FCF Yield | 5.1% | 4.72% | 3.9% | 6.32% | 8.13% | 9.23% | 10.2% | 11.4% |
| Dividend per Share 2 | 0.295 | 0.305 | 0.33 | 0.35 | 0.365 | 0.3806 | 0.3877 | 0.4026 |
| Rate of return | 3.78% | 3.74% | 4.21% | 5.58% | 7.97% | 9.49% | 9.67% | 10% |
| EPS 2 | - | 0.24 | 0.2843 | 0.249 | 0.2572 | 0.3271 | 0.3904 | 0.4214 |
| Distribution rate | - | 127% | 116% | 141% | 142% | 116% | 99.3% | 95.6% |
| Net sales 1 | 363.5 | 385.1 | 498.1 | 609.9 | 710.3 | 729.2 | 736.3 | 749.7 |
| EBITDA 1 | 124.3 | 137.4 | 170 | 195.5 | 207.2 | 212.5 | 213.3 | 217.1 |
| EBIT 1 | 108.6 | 120.7 | 116.7 | 178.3 | 188.5 | 192.6 | 192.8 | 196.3 |
| Net income 1 | 53.6 | 52.56 | 64.54 | 60.8 | 68.8 | 83 | 93.15 | 99.15 |
| Net Debt 1 | 88.44 | 73.02 | 339.9 | 358.6 | 354.4 | 342.4 | 322.9 | 290.9 |
| Reference price 2 | 7.800 | 8.160 | 7.830 | 6.270 | 4.580 | 4.010 | 4.010 | 4.010 |
| Nbr of stocks (in thousands) | 217,204 | 218,819 | 234,856 | 247,738 | 260,544 | 256,312 | - | - |
| Announcement Date | 8/18/21 | 8/17/22 | 8/16/23 | 8/21/24 | 8/20/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.26x | 1.88x | 6.45x | 9.49% | 719M | |
| 42.12x | 7.53x | 27.19x | 0.85% | 82.39B | |
| 39.4x | 4.61x | 15.03x | 1.16% | 20.79B | |
| 30.95x | 1.28x | 12.89x | 1.05% | 15.89B | |
| 18.91x | 2.03x | 10.07x | 3.7% | 13.63B | |
| 25.15x | 2.83x | 12.14x | 2.98% | 11.92B | |
| 23.36x | 3.25x | 12.51x | 2.5% | 7.26B | |
| 15.17x | 0.66x | 9.48x | 1.38% | 6.91B | |
| 44.78x | 2.02x | 15.78x | 0.46% | 5.32B | |
| 8.81x | 1.01x | 5.34x | 2.4% | 5.3B | |
| Average | 26.09x | 2.71x | 12.69x | 2.6% | 17.01B | |
| Weighted average by Cap. | 34.72x | 4.96x | 19.47x | 1.45% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- IPH Stock
- Valuation IPH Limited
Select your edition
All financial news and data tailored to specific country editions
